Flat
TR19
2 beds
1 bath
Portland Place, Mousehole TR19
South West, England · TR19
View property listing
Initial Investment
£90,000First YearProfit From Rental Income
£44,951
↗ 50%After 5 Years
Change In Property Value
£55,948
↗ 19%After 5 Years
Return On Investment
112%
Analysis
Swipe horizontally to view all years. Row labels stay visible.
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £26,280 | £26,674 | £27,341 | £28,025 | £28,865 | £137,185 |
| Total Expenses | £16,134 | £16,219 | £16,329 | £16,441 | £16,568 | £81,691 |
| Profit Before Tax | £10,146 | £10,455 | £11,012 | £11,584 | £12,298 | £55,495 |
| Profit After Tax | £8,218 | £8,469 | £8,920 | £9,383 | £9,961 | £44,951 |
| Change In Property Value | £5,800 | £5,916 | £12,069 | £15,689 | £16,474 | £55,948 |
| Net Return | £14,018 | £14,385 | £20,989 | £25,072 | £26,435 | £100,898 |
| Return From Rental Income (%) | 9% | 9% | 10% | 10% | 11% | 50% |
| Total Net Return (%) | 16% | 16% | 23% | 28% | 29% | 112% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change